Financhill
Buy
56

RBC Quote, Financials, Valuation and Earnings

Last price:
$306.36
Seasonality move :
1.49%
Day range:
$305.48 - $313.83
52-week range:
$240.36 - $346.78
Dividend yield:
0%
P/E ratio:
44.71x
P/S ratio:
5.63x
P/B ratio:
3.34x
Volume:
975K
Avg. volume:
188.4K
1-year change:
11.45%
Market cap:
$9.6B
Revenue:
$1.6B
EPS (TTM):
$6.85
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $727.5M $609M $942.9M $1.5B $1.6B
Revenue Growth (YoY) 3.55% -16.28% 54.83% 55.83% 6.19%
 
Cost of Revenues $438.4M $374.9M $585.8M $864.5M $889.8M
Gross Profit $289.1M $234.1M $357.1M $604.8M $670.5M
Gross Profit Margin 39.74% 38.44% 37.87% 41.16% 42.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $130M $102.8M $167.6M $229.7M $253.5M
Other Inc / (Exp) -$639K -$6M -$34.1M -$18.8M -$5.9M
Operating Expenses $139.9M $113.5M $202.8M $299.6M $324.1M
Operating Income $149.2M $120.6M $154.3M $305.2M $346.4M
 
Net Interest Expenses $1.9M $1.4M $41.5M $76.7M $78.7M
EBT. Incl. Unusual Items $146.7M $113.2M $78.7M $209.7M $261.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.4M $23.1M $24M $43M $51.9M
Net Income to Company $120.4M $90.1M $54.7M $166.7M $209.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $120.4M $90.1M $54.7M $166.7M $209.9M
 
Basic EPS (Cont. Ops) $4.89 $3.63 $1.58 $5.00 $6.47
Diluted EPS (Cont. Ops) $4.81 $3.58 $1.56 $4.94 $6.41
Weighted Average Basic Share $24.6M $24.9M $26.9M $28.8M $28.9M
Weighted Average Diluted Share $25M $25.1M $27.3M $29.1M $29.2M
 
EBITDA $179.5M $146.8M $185.7M $401.8M $459.8M
EBIT $148.1M $114.1M $120.2M $286.4M $340.5M
 
Revenue (Reported) $727.5M $609M $942.9M $1.5B $1.6B
Operating Income (Reported) $149.2M $120.6M $154.3M $305.2M $346.4M
Operating Income (Adjusted) $148.1M $114.1M $120.2M $286.4M $340.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $146.3M $160.9M $369.2M $385.6M $397.9M
Revenue Growth (YoY) -19.56% 9.95% 129.46% 4.44% 3.19%
 
Cost of Revenues $89.7M $98.4M $218.1M $219.3M $224.1M
Gross Profit $56.6M $62.5M $151.1M $166.3M $173.8M
Gross Profit Margin 38.68% 38.82% 40.93% 43.13% 43.68%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26M $40.2M $57.5M $60.5M $69.5M
Other Inc / (Exp) -$4.4M -$5.4M -$21.8M -$18.8M -$19.3M
Operating Expenses $26M $40.2M $57.5M $60.5M $69.5M
Operating Income $30.6M $22.2M $93.6M $105.8M $104.3M
 
Net Interest Expenses $343K $15.8M $18.3M $20.1M $15.6M
EBT. Incl. Unusual Items $25.8M $1.1M $53.5M $66.9M $69.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.4M $2.4M $9.7M $15.2M $15.2M
Net Income to Company $20.4M -$1.4M $43.8M $51.7M $54.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $20.4M -$1.4M $43.8M $51.7M $54.2M
 
Basic EPS (Cont. Ops) $0.82 -$0.07 $1.32 $1.59 $1.67
Diluted EPS (Cont. Ops) $0.82 -$0.07 $1.31 $1.58 $1.65
Weighted Average Basic Share $24.8M $25.5M $28.8M $28.9M $29.1M
Weighted Average Diluted Share $25M $25.5M $29.1M $29.1M $29.3M
 
EBITDA $34.6M $25.5M $100.3M $117M $115.2M
EBIT $26.2M $16.9M $71.8M $87M $85M
 
Revenue (Reported) $146.3M $160.9M $369.2M $385.6M $397.9M
Operating Income (Reported) $30.6M $22.2M $93.6M $105.8M $104.3M
Operating Income (Adjusted) $26.2M $16.9M $71.8M $87M $85M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $665.7M $623.3M $1.3B $1.5B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $402.3M $379M $825.9M $872M $897.7M
Gross Profit $263.3M $244.3M $523.2M $646.7M $694.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122M $121.4M $209.5M $241.6M $265.4M
Other Inc / (Exp) -$3.4M -$5.9M -$69.4M -$12.8M -$7M
Operating Expenses $131.8M $132.1M $244.7M $311.5M $336M
Operating Income $131.5M $112.2M $278.5M $335.2M $358.1M
 
Net Interest Expenses $1.6M $16.7M $59.5M $83.2M $70.9M
EBT. Incl. Unusual Items $126.5M $89.6M $149.5M $239.2M $280.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.8M $19.9M $36.3M $52M $56.4M
Net Income to Company $101.7M $69.7M $113.2M $187.2M $223.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $101.7M $69.7M $113.2M $187.2M $223.8M
 
Basic EPS (Cont. Ops) $4.34 $2.76 $3.15 $5.69 $6.93
Diluted EPS (Cont. Ops) $4.30 $2.73 $3.11 $5.64 $6.85
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $160.5M $138.5M $314.8M $440.4M $470.9M
EBIT $127.6M $105.8M $209.1M $322.4M $351.1M
 
Revenue (Reported) $665.7M $623.3M $1.3B $1.5B $1.6B
Operating Income (Reported) $131.5M $112.2M $278.5M $335.2M $358.1M
Operating Income (Adjusted) $127.6M $105.8M $209.1M $322.4M $351.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $302.8M $317.1M $723.3M $772.7M $804.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $186.8M $190.9M $431M $438.5M $446.4M
Gross Profit $116M $126.2M $292.3M $334.2M $357.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.9M $71.4M $113.3M $125.2M $137.1M
Other Inc / (Exp) -$8.3M -$8.2M -$43.5M -$37.5M -$38.6M
Operating Expenses $52.9M $71.4M $113.3M $125.2M $137.1M
Operating Income $63.2M $54.8M $179M $209M $220.7M
 
Net Interest Expenses $768K $16.1M $34.1M $40.6M $32.8M
EBT. Incl. Unusual Items $54.2M $30.6M $101.4M $130.9M $149.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11M $7.9M $20.2M $29.2M $33.7M
Net Income to Company $43.1M $22.7M $81.2M $101.7M $115.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.1M $22.7M $81.2M $101.7M $115.6M
 
Basic EPS (Cont. Ops) $1.74 $0.89 $2.43 $3.12 $3.59
Diluted EPS (Cont. Ops) $1.73 $0.88 $2.40 $3.10 $3.55
Weighted Average Basic Share $49.6M $50.5M $57.4M $57.7M $58.2M
Weighted Average Diluted Share $49.9M $50.9M $58M $58.3M $58.6M
 
EBITDA $71.8M $63.5M $192.6M $231.2M $242.3M
EBIT $54.9M $46.6M $135.5M $171.5M $182.1M
 
Revenue (Reported) $302.8M $317.1M $723.3M $772.7M $804.2M
Operating Income (Reported) $63.2M $54.8M $179M $209M $220.7M
Operating Income (Adjusted) $54.9M $46.6M $135.5M $171.5M $182.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $103.3M $151.1M $182.9M $65.4M $63.5M
Short Term Investments -- $90.2M -- -- --
Accounts Receivable, Net $129M $110.5M $247.5M $239.6M $255.2M
Inventory $367.5M $364.1M $516.1M $587.2M $622.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $12.3M $12.2M $15.7M $21.1M $24M
Total Current Assets $612M $728.2M $962.2M $913.3M $965.5M
 
Property Plant And Equipment $248.8M $243.9M $431.2M $416.7M $402.4M
Long-Term Investments -- -- -- -- --
Goodwill $277.8M $277.5M $1.9B $1.9B $1.9B
Other Intangibles $162.7M $154.4M $1.5B $1.5B $1.4B
Other Long-Term Assets $20.6M $30.2M $38.4M $37.7M $43.9M
Total Assets $1.3B $1.4B $4.8B $4.7B $4.7B
 
Accounts Payable $51M $36.3M $158.6M $146.8M $116.2M
Accrued Expenses $250K $3.2M $59.6M $61.3M $63.7M
Current Portion Of Long-Term Debt -- $2.6M $1.5M $1.5M $3.8M
Current Portion Of Capital Lease Obligations $5.7M $5.7M $12M $12.8M $12.7M
Other Current Liabilities $6.7M $5.7M $9.8M $8.4M $11.4M
Total Current Liabilities $103.8M $88.2M $313.5M $309.3M $294.3M
 
Long-Term Debt $16.6M $13.5M $1.7B $1.4B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $203.9M $202.2M $2.5B $2.2B $1.9B
 
Common Stock $259K $261K $300K $300K $300K
Other Common Equity Adj -$6.9M -$10.4M -$5.8M -$4.1M $700K
Common Equity $1.1B $1.2B $2.4B $2.5B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.2B $2.4B $2.5B $2.8B
 
Total Liabilities and Equity $1.3B $1.4B $4.8B $4.7B $4.7B
Cash and Short Terms $103.3M $241.3M $182.9M $65.4M $63.5M
Total Debt $23M $16.1M $1.7B $1.4B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $166.4M $1.3B $88.5M $56.6M $89.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $108.1M $109.7M $236.5M $244.6M $255.4M
Inventory $371.5M $370.7M $557.8M $615M $646.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15M $30.9M $28.7M $22M $31M
Total Current Assets $661M $1.9B $911.5M $938.2M $1B
 
Property Plant And Equipment $244M $237.3M $421.6M $409.6M $410.4M
Long-Term Investments -- -- -- -- --
Goodwill $277.8M $277.8M $1.9B $1.9B $1.9B
Other Intangibles $159M $151M $1.5B $1.4B $1.4B
Other Long-Term Assets $26M $41.9M $36.3M $42.4M $44.8M
Total Assets $1.4B $2.6B $4.7B $4.7B $4.7B
 
Accounts Payable $39.6M $47.6M $148.9M $130.6M $127.4M
Accrued Expenses $36.5M $58.4M $61.8M $57.6M $59.6M
Current Portion Of Long-Term Debt -- -- $1.5M $1.6M $1.8M
Current Portion Of Capital Lease Obligations $5.8M $5.8M $13M $13.2M $13.9M
Other Current Liabilities -- -- $8.3M $15.1M $11.3M
Total Current Liabilities $88.5M $112.3M $306.2M $288.3M $293.9M
 
Long-Term Debt $13.8M $7.1M $1.5B $1.3B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $195.8M $230.7M $2.3B $2.1B $1.8B
 
Common Stock $260K $344K $346K $300K $300K
Other Common Equity Adj -$4.6M -$9.3M -$20.2M -$200K $2.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- $445.5M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $2.3B $2.4B $2.6B $2.9B
 
Total Liabilities and Equity $1.4B $2.6B $4.7B $4.7B $4.7B
Cash and Short Terms $166.4M $1.3B $88.5M $56.6M $89.1M
Total Debt $20.4M $7.6M $1.5B $1.3B $1.1B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $120.4M $90.1M $54.7M $166.7M $209.9M
Depreciation & Amoritzation $31.4M $32.7M $65.5M $115.4M $119.3M
Stock-Based Compensation $27.6M $18.1M $32.9M $14M $17.4M
Change in Accounts Receivable $3.3M $19M -$53.5M $7.8M -$13.4M
Change in Inventories -$25.4M $900K -$16.2M -$71.7M -$31.6M
Cash From Operations $155.6M $152.4M $180.3M $220.6M $274.7M
 
Capital Expenditures $37.3M $11.8M $29.8M $42M $33.2M
Cash Acquisitions -$33.8M $300K -$2.9B $27.5M -$19.3M
Cash From Investing -$62.8M -$101.5M -$2.8B -$14M -$52.2M
 
Dividends Paid (Ex Special Dividend) -- -- -$7.1M -$22.9M -$23M
Special Dividend Paid
Long-Term Debt Issued $24.8M -- $1.8B -- $20.3M
Long-Term Debt Repaid -$46.3M -$7.9M -$115.1M -$303.7M -$230.2M
Repurchase of Common Stock -$12.2M -$6.8M -$8.6M -$7.7M -$11M
Other Financing Activities -$276K -- -$19.5M -$100K --
Cash From Financing -$20.4M -$3.4M $2.7B -$322.8M -$223.5M
 
Beginning Cash (CF) $29.9M $103.3M $151.1M $182.9M $65.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $72.5M $47.5M $31.3M -$116.2M -$1M
Ending Cash (CF) $103.3M $151.1M $182.9M $65.4M $63.5M
 
Levered Free Cash Flow $118.3M $140.6M $150.5M $178.6M $241.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20.4M -$1.4M $43.8M $51.7M $54.2M
Depreciation & Amoritzation $8.4M $8.6M $28.5M $30M $30.2M
Stock-Based Compensation $5.2M $16.8M $4.4M $3.7M $6.6M
Change in Accounts Receivable $5.4M -$4.2M -$2.1M $8.3M $300K
Change in Inventories -$1.7M -$2.3M -$17M -$9.2M -$8.6M
Cash From Operations $26.1M $40.2M $29.4M $53.1M $43M
 
Capital Expenditures $2.1M $3.5M $15.2M $7.5M $16.2M
Cash Acquisitions -- -- -- -$18.7M --
Cash From Investing -$2.1M $116.9M -$14.8M -$26M -$16.2M
 
Dividends Paid (Ex Special Dividend) -- -- -$5.7M -$5.8M -$5.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $18M $4.5M
Long-Term Debt Repaid -$3.4M -$3.2M -$46.3M -$40.8M -$36.6M
Repurchase of Common Stock -$8K -$92K -- -$200K -$400K
Other Financing Activities -- -$32.2M -- -- --
Cash From Financing -$1.2M $1B -$43.5M -$26.8M -$14.3M
 
Beginning Cash (CF) $143.6M $175.8M $119.6M $56.7M $76.8M
Foreign Exchange Rate Adjustment -$22K -$3K -$2.2M -$400K -$200K
Additions / Reductions $22.8M $1.2B -$28.9M $300K $12.5M
Ending Cash (CF) $166.4M $1.3B $88.5M $56.6M $89.1M
 
Levered Free Cash Flow $24M $36.7M $14.2M $45.6M $26.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $101.7M $69.7M $113.2M $187.2M $223.8M
Depreciation & Amoritzation $32.9M $32.7M $105.7M $118M $119.8M
Stock-Based Compensation $28.4M $31.4M $17.1M $14.9M $21.4M
Change in Accounts Receivable $22.3M -$1.6M -$44.8M -$5.2M -$8.9M
Change in Inventories -$17.2M -$1.3M -$54.2M -$51.3M -$27.5M
Cash From Operations $165.5M $171.4M $175.2M $247M $300.3M
 
Capital Expenditures $23.1M $12.7M $46M $33.1M $44.2M
Cash Acquisitions $245K $55K -$2.9B -$14.2M -$600K
Cash From Investing -$14.8M -$12.1M -$2.9B -$46.9M -$44.9M
 
Dividends Paid (Ex Special Dividend) -- -- -$18.5M -$23M -$23M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$19.6M -$13.5M -$278.5M -$224.1M -$236.1M
Repurchase of Common Stock -$6.8M -$8.8M -$8.2M -$8.7M -$12.4M
Other Financing Activities -- -- -- -- --
Cash From Financing -$20.8M $1B $1.5B -$233.3M -$222.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $129.9M $1.2B -$1.3B -$33.2M $33.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $142.4M $158.7M $129.2M $213.9M $256.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $43.1M $22.7M $81.2M $101.7M $115.6M
Depreciation & Amoritzation $16.8M $16.9M $57.1M $59.7M $60.2M
Stock-Based Compensation $10.7M $24M $8.2M $9.1M $13.1M
Change in Accounts Receivable $21.3M $642K $9.3M -$3.7M $800K
Change in Inventories -$5M -$7.2M -$45.2M -$24.8M -$20.7M
Cash From Operations $74.5M $93.5M $88.4M $114.8M $140.4M
 
Capital Expenditures $6M $6.9M $23.1M $14.2M $25.2M
Cash Acquisitions $245K -- $23M -$18.7M --
Cash From Investing -$5.8M $83.6M $400K -$32.5M -$25.2M
 
Dividends Paid (Ex Special Dividend) -- -- -$11.4M -$11.5M -$11.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $18M $4.5M
Long-Term Debt Repaid -$3.5M -$9.1M -$172.5M -$92.9M -$98.8M
Repurchase of Common Stock -$4.4M -$6.4M -$6M -$7M -$8.4M
Other Financing Activities -- -$32.2M -- -- --
Cash From Financing -$5.5M $1B -$179.9M -$90.4M -$89M
 
Beginning Cash (CF) $246.9M $326.9M $302.5M $122.1M $140.3M
Foreign Exchange Rate Adjustment -$114K $164K -$3.3M -$700K -$600K
Additions / Reductions $63.2M $1.2B -$91.1M -$8.1M $26.2M
Ending Cash (CF) $310M $1.5B $208.1M $113.3M $165.9M
 
Levered Free Cash Flow $68.5M $86.6M $65.3M $100.6M $115.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock